Unlock all features! Tap here to upgrade
1159 Springs Fireplace Rd, East Hampton, NY 11937
3 beds • 2 baths • 1500 sqft
$1,372,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.59% first-year return on $306k initial cash invested.
-12.59%
Cash On Cash
3.98%
Cap Rate
0.62
DSCR
$10,282
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,282 income − $13,494 expenses = $3,212 out of pocket
Investment Breakdown
|
Purchase Price
$1372k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,721
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,282
Total Expenses
$13,494
Mortgage P&I
71%
$7,351
Property Taxes
21%
$2,158
Home Insurance
5%
$490
HOA
0%
$0
Property Management
12%
$1,234
CapEx
4%
$411
Vacancy
3%
$308
Maintenance
4%
$411
Other
11%
$1,131